Flat
E12
1 bed
1 bath
Sibley Grove, East Ham, London E12
London, England · E12
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£4,329
↗ 5%After 5 Years
Change In Property Value
£36,805
↗ 14%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,696 | £12,886 | £13,080 | £13,407 | £13,742 | £65,811 |
| Total Expenses | £11,957 | £12,026 | £12,086 | £12,161 | £12,237 | £60,467 |
| Profit Before Tax | £739 | £861 | £994 | £1,246 | £1,505 | £5,344 |
| Profit After Tax | £599 | £697 | £805 | £1,009 | £1,219 | £4,329 |
| Change In Property Value | £3 | £5,400 | £9,639 | £12,827 | £8,936 | £36,805 |
| Net Return | £601 | £6,097 | £10,444 | £13,836 | £10,155 | £41,134 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 1% | 7% | 13% | 17% | 12% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change